Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01420 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$230/sqft
Bid $
$283,820
Max bid / MAO
Room
~$115,180 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,873
$52/sqft
ARV
$374,084

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $283,820 · Ask $399,000

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1736 sqft
ARV$374,084
List− $399,000
Rehab− $90,873
Gross profit$-115,789

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01420

Street locked · 01420 · MULTI_FAMILY $515,000 · 1728 sqft
Street locked · 01420 · SINGLE_FAMILY $470,000 · 1803 sqft
Street locked · 01420 · SINGLE_FAMILY $344,000 · 1632 sqft

Net pro forma

Includes closing costs & 5.22-month carry

Buy closing (2%)$7,980
Holding carry$23,440
All-in capital$521,293
Sell costs (6%)− $22,445
Net proceeds$351,639
Net profit $-62,120
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,873

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $90,873
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,736 sqft × $3.00) $5,208
Flooring — Hardwood Refinish (1,736 sqft × $4.50) $7,812
Contingency (15%) $11,853

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1736
Zip
01420

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 01420

Street locked · 01420

Fitchburg, MA 01420

Ask$349,999
Bid $$237,296
Room~$112,703 over max bid · 32% of ask
WALK Street locked · 01420

Street locked · 01420

Fitchburg, MA 01420

Ask$255,000
Bid $$131,682
Room~$123,318 over max bid · 48% of ask
WALK Street locked · 01420

Street locked · 01420

Fitchburg, MA 01420

Ask$750,000
Bid $$602,771
Room~$147,229 over max bid · 20% of ask
WALK Street locked · 01420

Street locked · 01420

Fitchburg, MA 01420

Ask$375,000
Bid $$267,139
Room~$107,861 over max bid · 29% of ask
WALK Street locked · 01420

Street locked · 01420

Fitchburg, MA 01420

Ask$445,000
Bid $$319,152
Room~$125,848 over max bid · 28% of ask
← Bid/Pass Tape